Home / Questions / The most recent financial statements for Fleury Inc., follow.Interest expense will remain
The most recent financial statements for Fleury Inc., follow.Interest expense will remain constant; the tax rate and thedividend payout rate will also remain constant. Costs, otherexpenses, current assets, fixed assets and accounts payableincrease spontaneously with sales.
|
FLEURY, INC. 2011 Income Statement |
||||||
|
Sales |
|
|
|
$ |
743,000 |
|
|
Costs |
|
|
|
|
578,000 |
|
|
Other expenses |
|
|
|
|
15,200 |
|
|
|
|
|
|
|
|
|
|
Earnings before interest and taxes |
|
|
|
$ |
149,800 |
|
|
Interest paid |
|
|
|
|
11,200 |
|
|
|
|
|
|
|
|
|
|
Taxable income |
|
|
|
$ |
138,600 |
|
|
Taxes (35%) |
|
|
|
|
48,510 |
|
|
|
|
|
|
|
|
|
|
Netincome |
|
|
|
$ |
90,090 |
|
|
|
|
|
|
|
|
|
|
Dividends |
$ |
27,027 |
|
|
|
|
|
Addition to retained earnings |
|
63,063 |
|
|
|
|
|
|
||||||
|
FLEURY, INC. Balance Sheet as of December 31, 2011 |
|||||||
|
Assets |
|
Liabilities and Owners’ Equity |
|
||||
|
Current assets |
|
|
|
Current liabilities |
|
|
|
|
Cash |
$ |
20,240 |
|
Accounts payable |
$ |
54,400 |
|
|
Accounts receivable |
|
32,560 |
|
Notes payable |
|
13,600 |
|
|
|
|
|
|
|
|
|
|
|
Inventory |
|
69,520 |
|
Total |
$ |
68,000 |
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
122,320 |
|
Long-term debt |
$ |
126,000 |
|
|
|
|
|
|
Owners’ equity |
|
|
|
|
Fixed assets |
|
|
|
Common stock and paid-in surplus |
$ |
112,000 |
|
|
Net plant and equipment |
$ |
330,400 |
|
Retained earnings |
|
146,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
258,720 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
$ |
452,720 |
|
Total liabilities and owners’ equity |
$ |
452,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Complete the pro forma income statements below. (Inputall amounts as positive values.) |
|
FLEURY INC. Pro Forma Income Statement |
||||||||
|
|
15% Sales Growth |
|
20% Sales Growth |
|
25% Sales Growth |
|||
|
Sales |
$ |
|
|
$ |
|
|
$ |
|
|
Costs |
|
|
|
|
|
|
|
|
|
Other expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBIT |
$ |
|
|
$ |
|
|
$ |
|
|
Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable income |
$ |
|
|
$ |
|
|
$ |
|
|
Taxes (35%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netincome |
$ |
|
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
Dividends |
$ |
|
|
$ |
|
|
$ |
|
|
Add to RE |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Calculate the EFN for 15, 20 and 25 percent growth rates.(Negative amounts should be indicated by a minus sign.)Show all work and formulas. |
|
|
15% |
20% |
25% |
|
EFN |
$ |
$ |
|
Dec 02 2019 View more View Less
When a good is taxed, the burden of the tax falls mainly on consumers ifFirst, you try! Thoughts on what the answer might be?Choose your answer from the options below. We...
Jul 12 2021Reaction of 0.15 g (S2) and 0.37 g (02) give ( 5402). If engugh O2 is available reaction is complete to produce (5402). What is the limiting reactant of first reaction an...
May 18 2021Would King & Queen be liable to EFL? Provide specific case references to support youranswer.
May 16 2020When managers delegate authority, they must allocate commensurate(a) Responsibility (b) Power ...
Dec 21 2017ow can the similarity of yttrium atomic radius to the atomic radius of lanthanides, be explained?
Jul 19 2021What is knowledge management? How does it benefit an organization?2) What are content management systems? How do they differ from operational document systems?
Dec 07 2019If f(-1)=0 and f"(-1)= 2, then the function f(x) has relative maximum at x=-1 Select one: O True O False
May 30 2021Self-interest can include more than a concern for oneself. To the extent that the happiness of others contributes significantly to the our own happiness, actions taken in...
Jun 04 2020What role does US government play with respect to market competition?A. policing anticompetitive behavior and prohibiting contracts that restrict competition B. preservi...
Jun 02 2021The compound MgCl2 is namedA) magnesium chlorine B) magnesium(II) chlorideC) magnesium chlorideD) magnesium dichlorideE) dimagnesium chloride.
May 19 2021